SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549


                                    FORM 6-K


                        Report of Foreign Private Issuer


                       Pursuant to Rule 13a-16 or 15d-16
                     of the Securities Exchange Act of 1934


                          For the month of August, 2004

                              RYANAIR HOLDINGS PLC
                (Translation of registrant's name into English)

                     c/o Ryanair Ltd Corporate Head Office
                                 Dublin Airport
                             County Dublin Ireland
                    (Address of principal executive offices)


Indicate by check mark whether the registrant files or will file annual
reports under cover Form 20-F or Form 40-F.

                         Form 20-F..X.. Form 40-F.....


Indicate by check mark whether the registrant by furnishing the information
contained in this Form is also thereby furnishing the information to the
Commission pursuant to Rule 12g3-2(b) under the Securities Exchange
Act of 1934.

                               Yes ..... No ..X..


If "Yes" is marked, indicate below the file number assigned to the registrant
in connection with Rule 12g3-2(b): 82- ________


                 RYANAIR ANNOUNCES Q1 PROFIT INCREASE OF 21%
                   NET MARGIN OF 18%, AS TRAFFIC GROWS 28%

Ryanair,  Europe's No. 1 low fares  airline,  today  (Tuesday,  3rd August 2004)
announced  record  profits  for Q1 ended  30 June  2004 of  EUR53.1m.  Passenger
volumes grew by a record 28% to 6.6m  passengers  whilst  yields  declined by 6%
during the quarter and, as a result,  total  revenues  rose by 23% to EUR302.8m.
Unit costs fell by 4% and in turn the net margin after tax remains  stable at an
industry leading 18%.

Summary Table of Results (Irish GAAP) - in Euro




Year Ended:       30 June 2003          30 June 2004          % Increase
                                                            
Passengers                5.1m                  6.6m                28%
Revenue              EUR245.2m             EUR302.8m                23%
Profit after
tax (Note 1)          EUR43.8m              EUR53.1m                21%
Basic EPS
(Euro Cents)
(Note 1)                  5.8                   7.0                 21%


Note 1: Adjusted profit after tax and EPS excludes the non-recurring costs of
the re-organisation of "Buzz" in April 2003 of EUR2.7m (net of tax) and goodwill
charges arising of EUR0.6m in both the quarters ended 30 June 2003 and 2004.
Announcing these results, Ryanair's Chief Executive, Michael O'Leary said:

          "These record quarterly results reflect the continued disciplined roll
          out of  Ryanair's  low fares model.  Passenger  volumes grew by 28% to
          6.6m in the quarter and we carried  more  passengers  in 3 months than
          the total  traffic  carried by Aer Lingus in a full year.  Our two new
          bases  at  Rome   Ciampino  and   Barcelona   Girona  have   performed
          particularly  well.  Ryanair's strong performance is also reflected in
          the recent increases in monthly traffic and load factors.

          "Yields  were 6% lower than last year,  a decline that was towards the
          lower end of our -5% to -10%  guidance.  Our  forward  yield  guidance
          remains  unchanged.  In  Quarter 2 we  anticipate  a yield  decline of
          between -5% to -10%. Next winter, we expect the yield decline to be in
          the -10% to - 20% range as chronically  loss making  competitors  will
          continue to dump prices,  resulting  in even more  airline  casualties
          this winter.

          "The  higher oil prices have  continued  through the summer and unlike
          many high fare flag competitors,  we have not imposed fuel surcharges.
          We remain  almost  fully hedged until the end of Quarter 2 but largely
          unhedged thereafter.  We believe that over the medium term prices will
          fall and  therefore  it would be unwise to lock-in at the current high
          rates.  We  anticipate  that we will be able to largely  offset  these
          higher oil prices in this fiscal year by making cost  savings in other
          areas.

          "We have  announced a major  expansion of our London Luton base from 1
          to 4 aircraft.  In addition to our successful Dublin and Milan routes,
          we will now fly from Luton to Barcelona  Girona,  Barcelona  Reus, and
          Murcia in Spain, Dinard and Nimes in France,  Esjberg in Denmark, Rome
          Ciampino and Venice in Italy,  and  Stockholm in Sweden.  We have also
          announced  two new  routes  from  London  Stansted  to  Santander  and
          Zaragossa  in Spain  and  continue  to grow our base at Rome  Ciampino
          launching  new  routes  to  Santander  in  Spain,  Paris-Beauvais  and
          Eindhoven in Holland. We also have launched our expansion into the new
          EU member  countries  and will start 3 routes  from Riga - the capital
          city of Latvia - to London,  Tampere and Frankfurt on 30 October next.
          Many more airports  continue to encourage Ryanair to launch new routes
          and as usual we have far more offers than we can presently  handle and
          this will drive down airport costs.

          "Unit  costs fell by 4% during the quarter  (excluding  fuel and route
          charges  unit costs fell by 5.4%).  We  continue  to benefit  from the
          ongoing  introduction  of the larger  737-800's  as they  replace  the
          remaining thirteen 737-200's.  The remaining 737-200's will be retired
          by December  2005.  We continue to focus on lowering our cost base and
          pass on  these  lower  costs in the  form of even  lower  fares to our
          passengers.   "The  legislation   recently  introduced  by  the  Irish
          government  to break up Aer  Rianta  will  enable  (for the first time
          ever) all of the government owned Irish airports to compete on a level
          playing field. We welcome this much delayed  legislation and encourage
          the Minister to quickly  introduce  competition  at Dublin  airport by
          directing the construction of a second and third competing  terminals.
          This initiative  will finally  introduce  competition,  will result in
          lower  prices,  deliver  better  facilities,  and bring  millions more
          visitors to Ireland.

          "We have recently  filed  proceedings  in the High Court in London for
          the recovery of  overcharging  on fuel levies by BAA plc, the monopoly
          operator of London's three major airports. The BAA has been charging a
          fuel levy since  1991,  which was  agreed at the time to  recover  the
          GBP12.5m cost of the fuel hydrant system.  Since that date,  thanks to
          Ryanair's  enormous  growth,  BAA has  recovered  over  GBP39m in fuel
          levies  or more  than  three  times  the  original  cost  and yet this
          extortionate  levy  remains  unchanged.  BAA have  also  issued  Court
          proceedings  arising out of the fuel levy  dispute and we look forward
          to the Court's ruling on the BAA  overcharging.  Ryanair  continues to
          oppose  anti-consumer  charges  at  these  monopoly  airports.  It  is
          untenable for the BAA airport monopoly to impose fuel levies in excess
          of 300% of cost on its low fare  consumers,  whilst  at the same  time
          providing   free  of  charge   car   parking  to   politicians.   This
          anti-consumer rip-off must end.

          "We  continue to be cautious in our outlook for the  remainder  of the
          year. We expect to achieve passenger volume growth this fiscal year in
          the order of 20% and deliver  increased load factors.  We believe that
          yield  attrition this winter will be within our forecast range of -10%
          to -20%. The reality is that the high cost,  high fare  airlines,  and
          those so called  low fare loss  makers  are  unable  to  compete  with
          Ryanair's  low  fares,  low cost base and  industry  leading  customer
          service.  As Southwest has repeatedly  demonstrated in the US for many
          years, the lowest cost carrier always wins."

ENDS.                             Tuesday, 3rd August 2004


For further information please    Howard Millar          Pauline McAlester
contact:                          Ryanair Holdings plc   Murray Consultants

www.ryanair.com                   Tel: 353 1 8121212    Tel: 353 1  4980300

Certain of the information included in this release is forward looking and is
subject to important risks and uncertainties that could cause actual results to
differ materially. It is not reasonably possible to itemise all of the many
factors and specific events that could affect the outlook and results of an
airline operating in the European economy. Among the factors that are subject to
change and could significantly impact Ryanair's expected results are the airline
pricing environment, fuel costs, competition from new and existing carriers,
market prices for replacement aircraft, costs associated with environmental,
safety and security measures, actions of the Irish, UK, European Union ("EU")
and other governments and their respective regulatory agencies, fluctuations in
currency exchange rate and interest rates, airport access and charges, labour
relations, the economic environment of the airline industry, the general
economic environment in Ireland, the UK and Continental Europe, the general
willingness of passengers to travel and other economics, social and political
factors.

Ryanair is Europe's largest low fare airline with 161 low fare routes
across 17 countries. Ryanair operates a fleet of 72 aircraft, and firm
orders for up to a further 102 new 737-800's which will be delivered
over the next 5 years. Ryanair currently employs a team of 2,600 people
and expect to carry approximately 27.5 million scheduled passengers in
the current year.

Ryanair Holdings plc and Subsidiaries

Consolidated Profit & Loss Accounts in accordance with UK & Irish GAAP
(unaudited)




                                                  Quarter           Quarter
                                                    ended             ended
                                                 June 30,          June 30,
                                                     2004              2003
                                                  EUR'000           EUR'000
                                                                  

Operating Revenues

Scheduled revenues                                259,059           214,031
Ancillary revenues                                 43,689            31,125


Total operating revenues-continuing operations    302,748           245,156

Operating expenses
Staff costs                                       34,075             29,902
Depreciation and
amortisation                                      23,571             23,037
Other operating expenses
   Fuel & Oil                                     51,842             40,658
   Maintenance, materials and repairs             14,073             11,184
   Marketing and distribution costs                7,266              7,683
   Aircraft rentals                                8,084              1,506
   Route charges                                  33,205             25,149
   Airport and Handling charges                   44,270             34,517
   Other                                          21,574             18,446

Total operating expenses                         237,960            192,082

Operating profit before non-recurring
items, and goodwill                               64,788             53,074


Buzz re-organisation costs                             -              (3,012)
Amortisation of goodwill                            (586)              (584)

                                                    (586)            (3,596)

Operating profit after non-recurring
items, and goodwill                                64,202             49,478

Other income/(expenses)
Foreign exchange gains                                115                193
Gain on disposal of fixed assets                        6                  -
Interest receivable and similar income              6,059              6,470
Interest payable and similar charges              (12,630)           (11,076)

Total other income/(expenses)                      (6,450)            (4,413)

Profit before taxation                             57,752             45,065
Tax on profit on ordinary activities               (5,197)            (4,545)

Profit for the period                               52,555             40,520

Earnings per ordinary share
   -Basic (Euro cent)                                6.92               5.37
   -Diluted (Euro cent)                              6.90               5.30
Adjusted earnings per ordinary share*
   -Basic (Euro cent)                                7.00               5.80
   -Diluted (Euro cent)                              6.97               5.73
Number of ordinary shares (in 000's)
   -Basic                                          759,280             755,204
   -Diluted                                        762,162             764,469


*Calculated on Profit for the period before non-recurring items (net of tax),
and goodwill.

Ryanair Holdings plc and Subsidiaries
Consolidated Balance Sheets in accordance with UK and Irish GAAP (unaudited)




                                                  June 30,          March 31,
                                                      2004               2004
                                                   EUR'000             EUR'000
                                                                     
Fixed assets
Intangible Assets                                   43,914             44,499
Tangible assets                                  1,612,800          1,576,526

Total fixed assets                               1,656,714          1,621,025

Current assets
Cash and liquid resources                        1,327,012          1,257,350
Accounts receivable                                 14,002             14,932
Other assets                                        19,269             19,251
Inventories                                         27,116             26,440

Total current assets                             1,387,399          1,317,973

Total assets                                      3,044,113         2,938,998

Current liabilities
Accounts payable                                     79,341            67,936
Accrued expenses and other liabilities              392,122           338,208
Current maturities of long term debt                 81,350            80,337
Short term borrowings                                 1,637               345

Total current liabilities                           554,450           486,826

Other liabilities
Provisions for liabilities and charges              100,018            94,192
Other creditors                                      29,529            30,047
Long term debt                                      852,119           872,645


Total other liabilities                             981,666           996,884


Shareholders' funds - equity
Called - up share capital                             9,644              9,643
Share premium account                               560,559            560,406
Profit and loss account                             937,794            885,239


Shareholders' funds - equity                      1,507,997         1,455,288

Total liabilities and shareholders' funds         3,044,113          2,938,998



Ryanair Holdings plc and Subsidiaries

Consolidated Cashflow Statements in accordance in accordance with UK & Irish
GAAP (unaudited)




                                                  Quarter            Quarter
                                                    ended              ended
                                                 June 30,           June 30,
                                                     2004               2003
                                                  EUR'000            EUR'000
                                                                   
Net cash inflow from operating
activities                                        155,935            113,486

Returns on investments and servicing of finance    (6,584)            (3,842)
Taxation                                                -                  -
Capital expenditure (including aircraft deposits) (60,457)          (128,145)
Acquisitions                                       (1,164)           (20,704)

Net cash inflow/(outflow) before financing and
management of liquid resources                     87,730            (39,205)

Financing                                         (19,360)            56,250
(Increase) in liquid resources                    (69,984)           (66,371)

(Decrease) in cash                                 (1,614)           (49,326)


Analysis of movement in liquid resources
At beginning of year                            1,231,572            982,352
Increase in period                                 69,984             66,371

At end of period                                1,301,556          1,048,723


Analysis of movement in cash
At beginning of year                               25,433             76,550
Net cash (outflow) during period                   (1,614)           (49,326)


At end of period                                   23,819             27,224




Ryanair Holdings plc and Subsidiaries

Consolidated Statement of Changes in Shareholders' Funds - Equity in accordance
with UK and Irish GAAP (unaudited)




                                             Share    Profit
                                Ordinary   premium  and loss
                                  shares   account    account       Total
                                 EUR'000   EUR'000    EUR'000     EUR'000
                                                          

Balance at April 1, 2004           9,643   560,406    885,239   1,455,288

Issue of ordinary equity shares        1       153          -         154

Profit for the period                  -         -     52,555      52,555

Balance at June 30, 2004           9,644   560,559    937,794   1,507,997




Reconciliation of adjusted earnings per share (unaudited)




                                                      Quarter     Quarter
                                                        ended       ended
                                                     June 30,    June 30,
                                                         2004        2003
                                                      EUR'000     EUR'000
                                                                

Profit for the period under
UK and Irish GAAP                                      52,555      40,520

Adjustments
Buzz re-organisation costs                                  -       3,012
Amortisation of goodwill                                  586         584
Taxation adjustment for above                               -        (305)


Adjusted profit under UK and
Irish GAAP                                             53,141      43,811


Number of ordinary shares
(in 000's)
    - Basic                                           759,280     755,204
    - Diluted                                         762,162     764,469

Adjusted earnings per
ordinary share
    - Basic (EUR cent)                                   7.00        5.80
    - Diluted (EUR cent)                                 6.97        5.73



Ryanair Holdings plc and Subsidiaries

Consolidated Profit & Loss Accounts in accordance with US GAAP
(unaudited)




                                            Quarter             Quarter
                                              ended               ended
                                           June 30,            June 30,
                                               2004                2003
                                            EUR'000             EUR'000
                                                              

Operating Revenues
Scheduled revenues                          259,059             214,031
Ancillary revenues                           43,689              31,125

Total operating
revenues -
continuing
operations                                  302,748             245,156

Operating expenses
Staff costs                                  34,035              29,682
Depreciation and
amortisation                                 23,571              23,037
Other operating expenses
   Fuel & Oil                                51,842              40,658
   Maintenance, materials and repairs        14,073              11,184
   Marketing and distribution costs           7,266               7,683
   Aircraft rentals                           8,084               1,506
   Route charges                             33,205              25,149
   Airport and handling charges              44,270              34,517
   Other                                     21,552              18,424

Total operating expenses                    237,898             191,840

Operating profit before non-recurring items  64,850              53,316

Buzz re-organisation costs                        -              (3,012)

Operating profit after non-recurring items   64,850              50,304


Other income/(expenses)
Foreign exchange gains                          115                 193
Gain on disposal of fixed assets                  6                   -
Interest receivable and similar income        6,059               6,470
Interest payable and similar charges        (10,730)             (9,253)

Total other income/(expenses)                (4,550)             (2,590)

Profit on ordinary activities before
taxation                                     60,300              47,714
Tax on profit on ordinary activities         (5,439)             (4,800)

Net income                                   54,861              42,914


Net income per ADS
   - Basic (Euro cent)                        36.13               28.41
   - Diluted (Euro cent)                      35.99               28.07
Adjusted net income per ADS *
   - Basic (Euro cent)                        36.13               30.20
   - Diluted (Euro cent)                      35.99               29.84
Weighted Average number of shares
   - Basic                                  759,280             755,204
   - Diluted                                762,162             764,469


* Calculated on Net Income before non-recurring items (net of tax).

Ryanair Holdings plc and Subsidiaries

Summary of significant differences between UK, Irish & US generally accepted
accounting principles (unaudited)

(A) Net income under US GAAP




                                                        ----Quarter ended----
                                                      June 30,         June 30,
                                                         2004             2003
                                                      EUR'000          EUR'000
                                                                     

Profit as reported in the consolidated profit and
loss accounts in accordance with UK
and Irish GAAP                                         52,555           40,520

Adjustments
Pension                                                    40              220
Amortisation of goodwill                                  586              584
Capitalised interest regarding
aircraft acquisition programme                          1,900            1,823
Darley Investments Limited                                 22               22
Taxation- effect of above adjustments                    (242)            (255)


Net income under US GAAP                               54,861            42,914

(B) Consolidated Cashflow Statements in accordance with US GAAP

                                                         ----Quarter ended----

                                                     June 30,         June 30,
                                                         2004             2003
                                                      EUR'000          EUR'000

Cashflow from operating activities                    149,351          109,644
Cash inflow/(outflow) from investing
activities                                             93,697          (23,999)
Cash (outflow)/inflow from financial
activities                                            (18,068)          56,465

Increase in cash and cash equivalents                 224,980          142,110
Cash and cash equivalents at beginning
of year                                               744,605          658,366

Cash and cash equivalents at end of
period                                                969,585          800,476


Cash and cash equivalents under US
GAAP                                                  969,585         800,476
Restricted cash                                       200,000         120,890
Deposits with a maturity of between
three and six months                                  157,427         156,112

Cash and liquid resources under UK and
Irish GAAP                                          1,327,012       1,077,478



Ryanair Holdings plc and Subsidiaries

Summary of significant differences between UK, Irish & US generally accepted
accounting principles(unaudited)

(C) Shareholders' funds - equity




                                               June 30,              June 30,
                                                   2004                  2003
                                                EUR'000               EUR'000
                                                                    

Shareholders' equity as reported in the
consolidated balance sheets (UK and
Irish GAAP)                                    1,507,997            1,285,116

Adjustments:
Pension                                            3,240                3,331
Amortisation of goodwill                           2,928                  584
Capitalised interest regarding
aircraft acquisition programme                    19,402               12,112
Darley Investments Limited                          (129)                (217)
Minimum pension liability (net of tax)            (2,631)              (2,656)
Unrealised losses on derivative
financial instruments (net of tax)                (91,730)             (95,505)
Tax effect of adjustments (excluding
pension & derivative adjustments)                  (2,830)              (1,930)

Shareholders' equity as adjusted to
accord with US GAAP                             1,436.247            1,200,835


Opening shareholders' equity under US
GAAP                                            1,356,281            1,177,187

Comprehensive Income
Unrealised gains/(losses) on
derivative financial instruments (net
of tax)                                            24,951             (22,134)
Net income in accordance with US GAAP              54,861              42,914

Total Comprehensive Income                         79,812              20,780

Stock issued for cash                                 154               2,868

Closing shareholders' equity under US
GAAP                                            1,436,247           1,200,835



                              Ryanair Holdings plc
                 Management Discussion and Analysis of Results

Introduction

For the purposes of the MD&A all figures and comments are by reference to the
adjusted profit and loss account excluding the non-recurring costs and goodwill
referred to below.

Non-recurring costs consisted of Buzz  re-organisation  costs of EUR2.7m (net of
tax),  and goodwill of EUR0.6m  amounting to EUR3.3m (net of tax) in the quarter
ended June 30, 2003  compared  to EUR0.6m of goodwill in the quarter  ended June
30,  2004.  Profit  after tax  increased  by 30% to EUR52.6m  during the quarter
compared  to  last  year.  The  adjusted  profit  for  the  quarter,   excluding
non-recurring costs and goodwill, increased by 21% to EUR53.1m.

Summary Quarter Ended June 30, 2004

Profit  after tax  increased  by 21% to  EUR53.1m,  compared  to EUR43.8m in the
previous  quarter  ended June 30, 2003.  These  results were  achieved by strong
growth in passenger  volumes and continued  tight cost control.  Total operating
revenues  increased  by 23% to  EUR302.8m,  which is slower  than the  growth in
passenger volumes of 28%, and reflects the competitive fare environment, and the
company's  objective of continuing to drive down average fares.  The combination
of lower  fares and the  successful  launch of new routes and the slower rate of
growth  resulted in the Passenger Load Factor  increasing from 78% to 83% during
the period.

Total  operating  expenses  increased by 24% to EUR238.0m,  due to the increased
level of activity, and the increased costs, primarily fuel,  maintenance,  route
charges and airport & handling costs  associated with the growth of the airline.
Operating  margins have remained  stable due to the continuing  tight control on
costs,  which  in turn  resulted  in  Operating  profit  increasing  by 22% from
EUR53.1m to EUR64.8m.  Profit after tax has increased by 21%, slightly less than
the growth in Operating  profit and  reflects the higher net interest  charge in
the period arising due to the increased level of debt and lower deposit interest
earned. Net Margins have remained at 18% for the quarter.

Earnings per share have risen in line with profit growth by 21% to 7.0 cent for
the quarter.

Balance Sheet

The strong profit growth  continues to positively  impact the balance sheet with
Cash and Liquid  Resources  growing  despite  funding an additional  EUR60.5m in
capital expenditure from internal resources. Cash balances at June 30, 2004 were
EUR1,327.0m,  an increase of EUR69.7m from March 31st 2004.  No additional  debt
was drawn down in the  quarter  whilst loan  repayments  resulted in debt levels
declining by EUR19.5m to  EUR933.5m.  Shareholders'  Funds at June 30, 2004 have
increased to EUR1,508.0m, compared to EUR1,455.3m at March 31, 2004.

Detailed Discussion and Analysis Quarter Ended June 30, 2004

Profit after tax, increased by 21% to EUR53.1m driven by strong growth in
passenger volumes and continued tight cost control. Operating margins have
remained stable at 21%, which has resulted in Operating profit increasing by
EUR11.7m to EUR64.8m compared to quarter ended June 30, 2003.

Total operating revenues increased by 23% to EUR302.84m whilst passenger volumes
increased by 28% to 6.6m.

Scheduled  passenger revenues increased by 21% to EUR259.1m due to a combination
of increased  passenger numbers on existing routes, the successful launch of new
bases at  Rome-Ciampino  and  Barcelona-Girona,  and the  commencement  of 7 new
routes in April '04,  primarily  offset by a 6% reduction in average fares.  The
strong growth in passenger  volumes is also reflected in the  improvement in the
load factor achieved, which rose from 78% to 83% in the quarter.

Ancillary  revenues  increased by 40% to EUR43.7m,  reflecting  strong growth in
non-flight  scheduled  revenues,  car  rentals  and  other  ancillary  products.
Ancillary  revenues continue to grow at a faster rate than passenger volumes and
accounted for 14% of total revenues during the period compared to 13% last year.
Total  operating  expenses  increased by 24% to EUR238.0m  due to the  increased
level of activity, and the increased costs primarily maintenance, fuel, aircraft
rentals, route charges and airport and handling costs associated with the growth
of the airline. Increases in total operating expenses due to the higher level of
activity were partly  offset by the positive  impact of the strength of the euro
exchange against the US$.

Staff costs have increased by 14% to EUR34.1m.  This increase primarily reflects
a 12%  increase  in  average  employee  numbers  to 2,444 and the  impact of pay
increases of 3% granted during the period.

Depreciation  and  amortisation  increased  by  2% to  EUR23.6m.  There  are  an
additional  five  'owned'  737-800  aircraft in the fleet in Quarter 1 this year
compared  to last year,  however  during the same period the company has retired
six 737-200 aircraft.  At the end of June the company operated 56 owned aircraft
compared to 57 at the same time last year. The total operated fleet increased by
15 to 72 due to the purchase of five and the lease of ten 737-800's.

Fuel costs rose by 28% to EUR51.8m due to a 26% increase in the number of hours
flown, an increase in the average US$ cost per gallon of fuel offset by the
positive impact of the strengthening of the Euro to the US dollar during the
period.

Maintenance  costs  increased by 26% to EUR14.1m  reflecting  an increase in the
size of the fleet operated,  and an increase in the number of hours flown offset
by  maintenance  savings due to  improved  reliability  arising  from the higher
proportion of 737-800  operated.  In addition the  introduction  of ten aircraft
under  operating  lease has resulted in accruals for future overhaul costs being
recognised in maintenance  costs.  If the aircraft were owned,  such costs would
instead be capitalised and amortised.

Marketing and distribution costs decreased by 5% to EUR7.3m due to the smaller
number of new routes launched in the period compared to last year. In addition
the advertising spend last year was significantly higher than normal due to the
acquisition of Buzz and the re-launch of its route network in May 2003.

Aircraft rental costs increased by EUR6.6m to EUR8.1m  reflecting a full quarter
of costs  associated  with the  acquired  'Buzz'  aircraft  and the lease of ten
737-800 aircraft which were delivered in the quarter to March 31, 2004.

Route charges increased by 32% to EUR33.2m due to an increase in the number
sectors flown, an increase in the average sector length and an increase in the
weight of the aircraft operated (which incur a higher charge), and the negative
impact of the strengthening of sterling against the Euro.

Airport and handling charges increased in line with passenger volume growth of
28% to EUR44.3m. The positive impact of lower charges on our new European routes
and bases was offset by the movement in the sterling/euro exchange rate in the
period.

Other expenses increased by 17% to EUR21.6m, which is less than the growth in
ancillary revenues due to improved margins on some new and existing products,
and cost reductions achieved on indirect costs.

Operating margins have remained very strong, in excess of 21%, due to the
reasons outlined above which has resulted in Operating profits increasing by 22%
to EUR64.8m during the quarter.

Interest receivable declined despite an increase in the level of cash and liquid
resources and highlights the lower deposit interest rates earned in the quarter
compared to last year. Interest payable increased by EUR1.6m due to the drawdown
of debt to part fund the purchase of new aircraft.

The Company's  Balance Sheet continues to strengthen due to the strong growth in
profits during the period. The Company generated cash from operating  activities
of EUR155.9m, which funded additional capital expenditure of EUR60.5m, primarily
comprised of advance  payments for future  aircraft  deliveries.  Long term Debt
declined in the last quarter due to the  repayment of  EUR19.4m.  No  additional
debt was drawn  down in the  period.  Cash and  liquid  resources  continued  to
reflect the strong trading  performance of the company during the quarter and at
June 30, 2004 stood at EUR1,327.0m compared to EUR1,257.4 at March 31, 2004.

Shareholders' Funds at June 30, 2004 have increased to EUR1,508.0m compared to
EUR1,455.3m at March 31, 2004.


                       Notes to the Financial Statements

1.   Accounting Policies

     The accounting policies followed in the preparation of these consolidated
     financial statements for the quarter ended June 30, 2004 are consistent
     with those set out in the financial statements for the year ended March
     31, 2004.

2.   Approval of the Financial Statements

     The Audit Committee approved the consolidated financial statements for the
     Quarter ended June 30, 2004 on July 30th, 2004.

3.   Generally Accepted Accounting Policies

     The Management Discussion and Analysis of Results for the Quarter ended
     June 30, 2004 are based on the results reported under Irish and UK GAAP.


                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned, hereunto duly authorized.

                                    RYANAIR HOLDINGS PLC


Date:  3 August 2004

                                    By:___/s/ Howard Millar____

                                    H Millar
                                    Company Secretary & Finance Director